3261 NE 13th Ave
Oakland Park, Florida, 33334-4573
3 bed • 3 bath • 6 guests • $949,000
Annual Revenue
$103,747
Profit (Cash Flow)
$12,572
Cash on Cash Return
5.5%
Annual Revenue
AirDNA projects $437/night at 65% occupancy ($103,747).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.53% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.53%
Cap Rate
8.06%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$45,040
Deductible property tax
$9,395
Your total deduction
$122,924
Your adjusted annual income
$150,000 - $122,924 = $27,075
Taxes on $27,075 (30%)
$8,122
Your old tax bill
$45,000
Your new tax bill
$8,122
Estimated tax savings
$36,877
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com